|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.71M | -5.00M | -14.98M | -21.75M | -3.10M | -17.97M | -12.65M | -44.69M | -3.26M | 3.92M | -8.16M | -13.73M | -9.46M | -9.49M | -18.88M | -39.72M | 1.25M | 3.99M | -18.42M | -10.11M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88M | 1.58M | 2.04M | 2.12M | 3.04M | 2.53M | 2.66M | -1.94M | 2.17M | 1.52M | 1.48M | 1.76M | 1.19M | 1.86M | 2.14M | 1.78M | 2.37M | -2.45M | 1.35M | 0.21M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.53M | -0.39M | | 1.27M | 0.75M | -0.75M | 9.20M | -23.84M | 0.09M | 0.36M | 0.22M | 29.47M | 0.29M | | | 6.49M | 3.56M | | | -16.42M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.12M | 8.74M | 2.19M | 25.45M | 0.70M | 1.69M | 4.80M | 1.94M | | 1.10M | 0.20M | 31.53M | | 0.70M | | 1.99M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.93M | 18.25M | 0.43M | 9.68M | 13.30M | 23.14M | 2.36M | -3.27M | 17.34M | 0.88M | -0.86M | -18.52M | 13.73M | 0.51M | -12.41M | 5.21M | 19.57M | 9.94M | -3.51M | 11.01M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.89M | 19.21M | 18.88M | 19.45M | 23.92M | 17.64M | 17.37M | 17.32M | 21.82M | 15.76M | 14.67M | 13.94M | 18.15M | 13.40M | 13.33M | 12.84M | 15.43M | 11.58M | 12.02M | 12.09M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.57M | 0.41M | 0.61M | 9.46M | -8.85M | 0.03M | -0.66M | 9.51M | -8.91M | 0.20M | -0.90M | 9.21M | -7.64M | -1.33M | -1.33M | 8.40M | -6.59M | -0.20M | -0.15M | 6.70M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.55M | -0.59M | 1.93M | 0.16M | -0.02M | 0.07M | 1.60M | -1.07M | 1.29M | 0.15M | -0.10M | 0.38M | 0.11M | 0.24M | -0.52M | 0.52M | -0.56M | -0.14M | 0.04M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.74M | -0.60M | 0.92M | 0.65M | 2.46M | 1.09M | 1.04M | -1.29M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.41M | 4.95M | -0.41M | 2.50M | 3.29M | 1.07M | 5.26M | 2.10M | 1.09M | -0.59M | 4.92M | -15.26M | 13.18M | 2.99M | -8.23M | -4.50M | 5.09M | 1.96M | 2.89M | -2.19M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.51M | 0.18M | 1.17M | -1.60M | -2.58M | -12.66M | 0.08M | -0.10M | -0.09M | -0.01M | 0.00M | 0.07M | -0.03M | -0.17M | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.85M | 3.40M | 0.44M | 9.36M | -1.88M | -0.82M | 11.25M | -10.83M | -0.19M | -13.04M | 11.88M | 0.26M | -11.39M | 11.48M | -20.82M | 21.33M | -0.42M | -0.53M | -11.78M | 18.17M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.40M | 5.45M | 9.13M | 22.27M | 9.72M | 6.18M | 11.14M | 11.12M | 16.08M | 9.73M | 11.26M | 12.37M | 8.25M | 5.61M | 5.56M | 6.62M | 11.97M | 6.53M | 6.57M | 5.71M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | 0.17M | 0.10M | 8.47M | -0.15M | | 28.50M | 30.40M | 60.40M | 23.39M | -0.12M | 1.02M | | 5.59M | 0.53M | -0.02M | 0.07M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.40M | -5.43M | -9.13M | -22.27M | -9.55M | -6.08M | -2.67M | -11.27M | -16.08M | 15.99M | 19.09M | -10.77M | 15.14M | -5.73M | -4.54M | -6.62M | -6.38M | -6.00M | -6.59M | -5.64M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.37M | -0.07M | -0.93M | 4.87M | | | -4.96M | 0.22M | 1.64M | -0.12M | -1.74M | -0.37M | 0.19M | -0.06M | -0.06M | 0.24M | 0.23M | -0.47M | 0.57M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.39M | -9.54M | 0.89M | 17.60M | 15.42M | 0.04M | -0.53M | 14.61M | -1.02M | -19.07M | -13.65M | 0.03M | -21.89M | -2.20M | 16.11M | 10.53M | -19.31M | -3.68M | 7.43M | -6.70M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.01M | -0.01M | -0.01M | 0.01M | -0.01M | -0.04M | 0.00M | -0.00M | 0.00M | | 0.00M | 0.00M | -0.00M | | | 0.00M | -0.00M | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.17M | 3.29M | -7.81M | 4.99M | 19.17M | 17.09M | -0.88M | 0.08M | 0.24M | -2.20M | 4.57M | -29.25M | 6.99M | -7.42M | -0.84M | 9.11M | -6.11M | 0.25M | -2.67M | -1.33M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.53M | 12.80M | -8.70M | -12.60M | 3.58M | 16.97M | -8.78M | -14.39M | 1.26M | -8.85M | -12.12M | -30.88M | 5.49M | -5.10M | -17.96M | -1.41M | 7.60M | 3.41M | -10.08M | 5.29M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.14M | 3.28M | -7.81M | 5.00M | 19.16M | 17.11M | -0.85M | 0.07M | 0.24M | -2.20M | 4.57M | -29.25M | 6.99M | -7.42M | -0.84M | 9.11M | -6.11M | 0.26M | -2.67M | -1.33M |